Senci Electric Machinery Co Ltd
SSE:603109
Balance Sheet
Balance Sheet Decomposition
Senci Electric Machinery Co Ltd
Current Assets | 2.4B |
Cash & Short-Term Investments | 876.1m |
Receivables | 556m |
Other Current Assets | 985.6m |
Non-Current Assets | 896.8m |
Long-Term Investments | 45.1m |
PP&E | 505.6m |
Intangibles | 308.7m |
Other Non-Current Assets | 37.4m |
Current Liabilities | 1.2B |
Accounts Payable | 427m |
Accrued Liabilities | 56.2m |
Short-Term Debt | 468.1m |
Other Current Liabilities | 282.8m |
Non-Current Liabilities | 272.7m |
Long-Term Debt | 118.2m |
Other Non-Current Liabilities | 154.5m |
Balance Sheet
Senci Electric Machinery Co Ltd
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
207
|
145
|
227
|
892
|
473
|
356
|
928
|
617
|
|
Cash |
0
|
1
|
1
|
0
|
1
|
356
|
928
|
617
|
|
Cash Equivalents |
207
|
145
|
227
|
892
|
473
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
669
|
324
|
25
|
259
|
|
Total Receivables |
221
|
324
|
305
|
291
|
332
|
589
|
580
|
556
|
|
Accounts Receivables |
194
|
266
|
257
|
234
|
271
|
434
|
424
|
435
|
|
Other Receivables |
27
|
58
|
47
|
57
|
61
|
155
|
156
|
121
|
|
Inventory |
124
|
200
|
256
|
217
|
300
|
575
|
533
|
535
|
|
Other Current Assets |
79
|
127
|
137
|
95
|
25
|
184
|
286
|
451
|
|
Total Current Assets |
631
|
796
|
925
|
1 495
|
1 800
|
2 027
|
2 353
|
2 418
|
|
PP&E Net |
206
|
184
|
146
|
145
|
162
|
255
|
361
|
506
|
|
PP&E Gross |
206
|
184
|
146
|
145
|
162
|
255
|
361
|
506
|
|
Accumulated Depreciation |
63
|
75
|
86
|
100
|
116
|
267
|
362
|
390
|
|
Intangible Assets |
138
|
134
|
174
|
171
|
170
|
205
|
320
|
309
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
|
Long-Term Investments |
0
|
22
|
21
|
19
|
18
|
84
|
37
|
45
|
|
Other Long-Term Assets |
12
|
13
|
17
|
10
|
12
|
22
|
27
|
37
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
|
Total Assets |
987
N/A
|
1 148
+16%
|
1 282
+12%
|
1 841
+44%
|
2 161
+17%
|
2 599
+20%
|
3 105
+19%
|
3 314
+7%
|
|
Liabilities | |||||||||
Accounts Payable |
155
|
211
|
198
|
220
|
296
|
438
|
461
|
427
|
|
Accrued Liabilities |
12
|
20
|
27
|
22
|
34
|
47
|
61
|
56
|
|
Short-Term Debt |
210
|
236
|
253
|
162
|
228
|
259
|
544
|
468
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
104
|
5
|
208
|
|
Other Current Liabilities |
17
|
20
|
22
|
14
|
19
|
93
|
113
|
75
|
|
Total Current Liabilities |
394
|
487
|
500
|
418
|
576
|
941
|
1 184
|
1 234
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
100
|
3
|
69
|
118
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
15
|
9
|
9
|
|
Other Liabilities |
179
|
173
|
175
|
171
|
165
|
158
|
152
|
146
|
|
Total Liabilities |
574
N/A
|
660
+15%
|
675
+2%
|
589
-13%
|
842
+43%
|
1 116
+32%
|
1 414
+27%
|
1 507
+7%
|
|
Equity | |||||||||
Common Stock |
110
|
110
|
110
|
147
|
147
|
150
|
210
|
209
|
|
Retained Earnings |
189
|
265
|
382
|
450
|
522
|
679
|
841
|
1 005
|
|
Additional Paid In Capital |
114
|
114
|
114
|
654
|
654
|
696
|
662
|
605
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
36
|
21
|
8
|
|
Other Equity |
0
|
1
|
1
|
2
|
3
|
6
|
0
|
4
|
|
Total Equity |
413
N/A
|
488
+18%
|
607
+24%
|
1 252
+106%
|
1 319
+5%
|
1 483
+12%
|
1 692
+14%
|
1 808
+7%
|
|
Total Liabilities & Equity |
987
N/A
|
1 148
+16%
|
1 282
+12%
|
1 841
+44%
|
2 161
+17%
|
2 599
+20%
|
3 105
+19%
|
3 314
+7%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
154
|
154
|
154
|
205
|
205
|
205
|
207
|
208
|